Vysarn Ltd
ASX:VYS

Watchlist Manager
Vysarn Ltd Logo
Vysarn Ltd
ASX:VYS
Watchlist
Price: 0.65 AUD 1.56% Market Closed
Market Cap: 342.8m AUD

Relative Value

The Relative Value of one VYS stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.65 AUD, Vysarn Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VYS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
43
Median 3Y
1.7
Median 5Y
1.5
Industry
2
Forward
2.6
vs History
23
vs Industry
8
Median 3Y
25.2
Median 5Y
20.3
Industry
18.8
Forward
21.5
vs History
7
vs Industry
12
Median 3Y
11.1
Median 5Y
9.4
Industry
10.9
vs History
1
vs Industry
4
Median 3Y
13.1
Median 5Y
5.4
Industry
18.4
vs History
11
vs Industry
25
Median 3Y
2.7
Median 5Y
1.9
Industry
2.1
vs History
3
vs Industry
45
Median 3Y
1.6
Median 5Y
1.4
Industry
2.5
Forward
2.5
vs History
1
vs Industry
51
Median 3Y
2.2
Median 5Y
0
Industry
8.3
vs History
4
vs Industry
9
Median 3Y
10.9
Median 5Y
7.4
Industry
12.3
Forward
12.1
vs History
4
vs Industry
10
Median 3Y
10.9
Median 5Y
7.4
Industry
14.9
Forward
15.8
vs History
11
vs Industry
15
Median 3Y
10.8
Median 5Y
8.8
Industry
12.4
vs History
9
vs Industry
9
Median 3Y
22.5
Median 5Y
12.4
Industry
16.8
vs History
7
vs Industry
26
Median 3Y
2.3
Median 5Y
1.5
Industry
1.9

Multiples Across Competitors

VYS Competitors Multiples
Vysarn Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Vysarn Ltd
ASX:VYS
342.8m AUD 3.2 32.1 23.8 23.8
AU
Rio Tinto Ltd
ASX:RIO
232.9B AUD 2.9 15.1 8 11.4
AU
BHP Group Ltd
ASX:BHP
231.4B AUD 3 17.1 6.5 8.4
UK
Rio Tinto PLC
LSE:RIO
90.8B GBP 2.3 11.8 120.2 172.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.4 8.4 9.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
44.8B GBP 0.3 -29.1 258.6 778.9
CN
CMOC Group Ltd
SSE:603993
376.1B CNY 1.8 19.3 12 12
CN
China Molybdenum Co Ltd
OTC:CMCLF
50.5B USD 1.7 18.2 11.4 11.4
UK
Anglo American PLC
LSE:AAL
33.2B GBP 2 -10.4 128.9 228.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
36.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Vysarn Ltd
ASX:VYS
Average P/E: 22
32.1
14%
2.3
AU
Rio Tinto Ltd
ASX:RIO
15.1
1%
15.1
AU
BHP Group Ltd
ASX:BHP
17.1
6%
2.8
UK
Rio Tinto PLC
LSE:RIO
11.8
1%
11.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.4
15%
1.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.1 N/A N/A
CN
CMOC Group Ltd
SSE:603993
19.3
23%
0.8
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.2
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.4 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Vysarn Ltd
ASX:VYS
Average EV/EBITDA: 59.8
23.8
33%
0.7
AU
Rio Tinto Ltd
ASX:RIO
8
7%
1.1
AU
BHP Group Ltd
ASX:BHP
6.5
2%
3.3
UK
Rio Tinto PLC
LSE:RIO
120.2
8%
15
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.4
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
258.6
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.4
24%
0.5
UK
Anglo American PLC
LSE:AAL
128.9
4%
32.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Vysarn Ltd
ASX:VYS
Average EV/EBIT: 128.7
23.8
23%
1
AU
Rio Tinto Ltd
ASX:RIO
11.4
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.4
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
172.8
8%
21.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.9
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
778.9
29%
26.9
CN
CMOC Group Ltd
SSE:603993
12
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.4
18%
0.6
UK
Anglo American PLC
LSE:AAL
228.7
9%
25.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A